0.468
Revenuekr M
7.317
7.501
7.604
7.678
7.971
8.157
8.559
8.765
9.142
9.183
0.478
2.87%
2.77%
85
22.65
Revenue growth%
21.47
24.01
24.67
24.58
22.35
19.46
22.09
20.64
17.89
15.67
9.26
19.46
21.78
11
24.27
Gross margin%
30.64
31.79
30.26
28.61
30.55
28.11
31.10
32.38
32.67
30.92
16.61
31.10
30.78
60
2.24
Operating margin%
12.71
12.12
9.90
8.87
11.32
10.69
12.46
15.41
14.39
11.51
18.12
12.46
11.81
63
4.01
Net margin%
1.88
1.78
0.40
0.90
1.88
3.25
4.02
4.74
3.79
4.85
28.19
4.02
2.56
55
22.16
P/E ratio (avg)x
43.80
48.31
51.75
56.31
56.46
65.61
72.32
72.61
72.30
81.85
9.306
72.32
61.03
84
21.21
EV/EBITx
20.85
19.48
21.27
19.34
17.25
18.54
20.35
22.12
22.78
22.66
22.77
22.12
20.60
50
6.47
FCF yield (avg)%
16.88
19.30
17.03
15.56
16.47
18.23
20.13
20.99
19.16
16.85
8.38
19.16
17.63
31
13.38
FCF margin%
18.87
17.97
17.90
17.86
17.30
16.59
19.39
17.12
17.47
17.67
21.32
17.47
17.77
77
0.772
FCF / Net incomex
1.367
1.262
1.246
1.154
1.100
1.077
1.083
1.027
1.088
1.202
1.749
1.083
1.127
16
4.80
ROIC%
9.62
10.19
7.69
7.40
6.03
3.97
1.66
3.08
0.40
0.40
17.07
1.66
5.00
38
12.01
Return on equity%
6.99
9.42
8.61
9.91
6.94
9.76
9.89
9.04
10.40
8.86
23.46
9.76
9.23
10
8.11
Return on assets%
13.68
16.16
14.60
11.77
14.03
14.61
16.46
13.56
13.65
12.17
17.83
13.65
13.85
63
—
EPSkr
—
—
—
—
—
—
—
—
—
—
—
9.27%
7.49%
—
26.59
EPS growth%
8.07
8.95
8.19
8.52
8.56
8.68
11.37
12.70
9.71
7.09
10.74
9.71
8.62
83
—
Bookvalue per shkr
—
—
—
—
—
—
—
—
—
—
—
(1.80%)
(0.61%)
—
—
FCF per sharekr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.29%
4.88%
—
—
Dividend per shkr
—
—
—
—
—
—
0.01
—
—
—
—
(0.96%)
1.45%
—
2.67
Div yield (avg)%
27.95
25.23
26.14
28.05
29.11
26.81
28.00
29.19
26.59
25.34
10.17
26.81
27.38
83
18.62
Payout ratio%
13.61
16.06
18.04
17.39
16.71
19.31
17.82
17.07
18.11
20.25
11.81
18.11
17.60
93
1.224
Shares (diluted)B
1.881
1.943
1.928
2.122
2.142
2.031
2.369
2.338
2.700
2.672
1.214
4.52%
5.20%
79
28.23
Buyback yield%
16.70
16.71
16.12
16.14
16.92
16.44
17.29
16.24
16.40
17.45
28.29
16.44
16.57
89
0.270
D/E ratiox
0.585
0.593
0.548
0.521
0.515
0.486
0.444
0.418
0.368
0.403
1.218
0.418
0.501
53
3.823
Enterprise valuekr M
11.05
11.60
13.81
14.06
14.26
15.06
16.65
18.47
21.19
21.84
6.555
8.90%
7.76%
24
3.653
LT debtkr M
2.747
2.874
2.899
3.369
3.935
4.104
3.886
3.683
3.991
4.650
5.128
3.40%
4.94%
57
Cost of revenue
2.47%
0.97×
Operating expenses
3.28%
1.05×
Cash and investments
18.00%